Subscribe Now   -   Standard: only $199 per year   or   Premium: only $299 per year  -   Click Here

Emerald Resources

www: emeraldresources.com.au   email: info@emeraldresources.com.au
Category: Mid-tier Producer
Rating & Risk: Login to view
Profile
Notes
Forum
Your Data

Symbol Data

Symbol Currency
ASX:EMR AUD

Description

Emerald Resources are a gold focused mid-tier producer with one mine in development in Cambodia and three exploration properties. They have approximately 1.1Moz. of gold in the reserves and resources category of which 1Moz. are in the measured and indicated category. They have a market capitalisation of ~A$1965.25M which is a rise of roughly 7% over the last two months. As of 09/01/2024 they have ~A$32M debt and ~A$96.29M cash. They have 656M shares outstanding and trade on the Australian Stock Exchange.

Login or Subscribe to access Don's Summary
Alert me when stock is updated

General Details

Financial 09/01/2024
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
MCap (FD): $1,829.32M $1,965.25M 09/01/2024 $135.93M
Total Assets: $483.73M $476.11M 09/01/2024 $-7.61M
Total Liabilities: $104.97M $103.31M 09/01/2024 $-1.65M
Current Assets: $137.92M $135.75M 09/01/2024 $-2.17M
Current Liabilities: $66.58M $65.53M 09/01/2024 $-1.05M
Total Debt: $32.61M $32.10M 09/01/2024 $-0.51M
Cash: $97.83M $96.29M 09/01/2024 $-1.54M
Enterprise Value: $1,764.10M $1,901.05M 03/29/2030 $136.95M
Cash Flow: $135.24M $158.29M never $23.05M
Cash Flow Multiple: 13.53 12.42 never -1.11
Net Debt to
Cash Flow Ratio:		 n/a n/a never 0.00
Finance within 1 year: 09/01/2024 n/a
Misc 09/01/2024
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
Shares Outstanding: 656,175,160 656,175,160 09/01/2024 0
Shares (FD): 674,835,160 674,835,160 09/01/2024 0
Insider Ownership: n/a 50% 09/01/2024 50%
Dividend (Annual): n/a n/a never n/a
Company Type: Mostly Gold Mostly Gold never n/a
Production ETA: n/a 01/01/2020 09/01/2024 n/a
Production (Gold Eq Oz.): (guess) 
100,000		 (guess) 
100,000		 09/01/2024 0
Production (Silver Eq Oz.): (guess) 
8,688,889		 (guess) 
8,002,635		 09/01/2024 -686,253
Initial CapEx (Outstanding): $98.00M
5.36% of MCap		 $98.00M
4.99% of MCap 		09/01/2024 $0.00M
Funding Option: n/a n/a 09/01/2024 n/a
Documentation: none PRODUCER 09/01/2024 n/a
Future MCap Modifier: 0.25
Producer: Quality
 0.25
Producer: Quality
 08/31/2023 0
Cash Flow Multiplier: 10 10 08/31/2023 0.00

Resource Data

GOLD 09/01/2024
Last Analysis
Data
Current Data
Change
Item Value Value Updated Value
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: 0.90M 0.90M 09/01/2024 0.00M
Measured & Indicated: 1.00M 1.00M 09/01/2024 0.00M
Inferred: 0.10M 0.10M 09/01/2024 0.00M
Reserves & Resources: 1.10M 1.10M never 0.00M
P
L
A
U
S
I
B
L
E		 Proven & Probable: 0.77M 0.77M 09/01/2024 0.00M
Measured & Indicated: 0.83M 0.83M 09/01/2024 0.00M
Inferred: 0.04M 0.04M 09/01/2024 0.00M
Reserves & Resources: 0.88M 0.88M never 0.00M
C
U
R
R
E
N
T		 Annual Production: (guess) 
100,000oz.		 (guess) 
100,000oz.		 09/01/2024 0oz.
Cash Cost: $700 $700 09/01/2024 $0.00
Extra Operating Cost: $450 $450 09/01/2024 $0.00
Total: $1,150 $1,150 09/01/2024 $0.00
Margin (Free Cash Flow): $1,352 (54%) $1,583 (58%) $230.50
G
R
A
D
E		 Underground (Avg): n/a n/a 09/01/2024 n/a
Open Pit (Avg): n/a 2.00 g/t 03/23/2024 2.00 g/t
Recovery Rate: (CG)  85.00% (CG)  85.00% 09/01/2024 0.00%
F
U
T
U
R
E		 Proven & Probable: 2.00M 2.00M 09/01/2024 0.00M
Annual Production: 100,000oz. 100,000oz. 09/01/2024 0oz.
Cash Cost: $850 $850 09/01/2024 $0
Extra Operating Cost: $450 $450 09/01/2024 $0
SILVER 09/01/2024
Last Analysis
Data
Current Data
Change
Item Value Value Updated Value
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: n/a n/a 09/01/2024 0.00M
Measured & Indicated: n/a n/a 09/01/2024 0.00M
Inferred: n/a n/a 09/01/2024 0.00M
Reserves & Resources: n/a n/a never 0.00M
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 09/01/2024 0.00M
Measured & Indicated: n/a n/a 09/01/2024 0.00M
Inferred: n/a n/a 09/01/2024 0.00M
Reserves & Resources: n/a n/a never 0.00M
C
U
R
R
E
N
T		 Annual Production: n/a n/a 0oz.
Cash Cost: n/a n/a 09/01/2024 $0.00
Extra Operating Cost: n/a n/a 09/01/2024 $0.00
Total: n/a n/a 09/01/2024 $0.00
Margin (Free Cash Flow): n/a $0.00
G
R
A
D
E		 Underground (Avg): n/a n/a 09/01/2024 n/a
Open Pit (Avg): n/a n/a 08/31/2023 n/a
Recovery Rate: n/a n/a 09/01/2024 0.00%
F
U
T
U
R
E		 Proven & Probable: n/a n/a 09/01/2024 0.00M
Annual Production: n/a n/a 09/01/2024 n/a
Cash Cost: n/a n/a 09/01/2024 n/a
Extra Operating Cost: n/a n/a 09/01/2024 n/a

Property

Last Analysis Data  (09/01/2024)
Stage Name Owned Au Ag Cu Notes
Exp Dingo Range 100% n/a
Exp Laverton - Bullseye 100% show
Early exploration
Dev Okvau 100% show
1 million oz open pit at 2 gpt.

40% After-Tax IRR.

$90 million capex.

Production in 2019.
Exp Memot 100% show
Early exploration
Total Land Package Size (ha): 230,000  
Current Data
Stage Name Owned Au Ag Cu Notes
Exp Dingo Range 100% n/a
Exp Laverton - Bullseye 100% show
Early exploration
Dev Okvau 100% show
1 million oz open pit at 2 gpt.

40% After-Tax IRR.

$90 million capex.

Production in 2019.
Exp Memot 100% show
Early exploration
Total Land Package Size (ha): 230,000  

Profitability (by resource)

Proven &
Probable		 09/01/2024
Last Analysis
Data
Current Data
Change
Item Value Value Updated Value
Percentage Gold: 100.00% 100.00% n/a 0.00%
Percentage Silver: n/a n/a n/a 0.00%
Total (Gold Eq. Oz.): 0.90M 0.90M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a -6.18M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 0.77M 0.77M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a -5.25M
Maximum Profit (Gold): $1,034.59M $1,210.92M n/a $176.33M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $1,034.59M $1,210.92M n/a $176.33M
Max Profit / Current MCap: 0.566 0.616 n/a 0.051
Max Profit Per Share (Gold): $1.53 $1.79 n/a $0.26
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $1.53 $1.79 n/a $0.26
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD MCap / Gold Eq.: $2,391.27 $2,568.95 n/a $177.68
FD MCap / Silver Eq.: $27.52 $32.10 n/a $4.58
FD MCap / Per Metal
as % Spot Price:		 95.56% 94.00% n/a -1.56%
Measured &
Indicated		 09/01/2024
Last Analysis
Data
Current Data
Change
Item Value Value Updated Value
Percentage Gold: 100.00% 100.00% n/a 0.00%
Percentage Silver: n/a n/a n/a 0.00%
Total (Gold Eq. Oz.): 1.00M 1.00M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a -6.86M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 0.83M 0.83M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a -5.72M
Maximum Profit (Gold): $1,126.55M $1,318.56M n/a $192.01M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $1,126.55M $1,318.56M n/a $192.01M
Max Profit / Current MCap: 0.616 0.671 n/a 0.055
Max Profit Per Share (Gold): $1.67 $1.95 n/a $0.28
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $1.67 $1.95 n/a $0.28
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD MCap / Gold Eq.: $2,196.06 $2,359.24 n/a $163.18
FD MCap / Silver Eq.: $25.27 $29.48 n/a $4.21
FD MCap / Per Metal
as % Spot Price:		 87.76% 86.33% n/a -1.43%

Reserves &
Resources		 09/01/2024
Last Analysis
Data
Current Data
Change
Item Value Value Updated Value
Percentage Gold: 100.00% 100.00% n/a 0.00%
Percentage Silver: n/a n/a n/a 0.00%
Total (Gold Eq. Oz.): 1.10M 1.10M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a -7.55M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 0.88M 0.88M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a -6.01M
Maximum Profit (Gold): $1,184.03M $1,385.83M n/a $201.80M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $1,184.03M $1,385.83M n/a $201.80M
Max Profit / Current MCap: 0.647 0.705 n/a 0.058
Max Profit Per Share (Gold): $1.75 $2.05 n/a $0.30
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $1.75 $2.05 n/a $0.30
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD MCap / Gold Eq.: $2,089.46 $2,244.71 n/a $155.26
FD MCap / Silver Eq.: $24.05 $28.05 n/a $4.00
FD MCap / Per Metal
as % Spot Price:		 83.50% 82.14% n/a -1.36%

Future Valuation (Cash Flow & Totals)

Login to view

Defaults